<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£43,704</td><td>£44,360</td><td>£45,469</td><td>£46,605</td><td>£48,003</td><td>£228,141</td></tr><tr><td>Total Expenses</td><td>£32,450</td><td>£32,628</td><td>£32,843</td><td>£33,064</td><td>£33,308</td><td>£164,293</td></tr><tr><td>Profit Before Tax</td><td>£11,254</td><td>£11,732</td><td>£12,625</td><td>£13,541</td><td>£14,696</td><td>£63,848</td></tr><tr><td>Profit After Tax      </td><td>£9,116</td><td>£9,503</td><td>£10,226</td><td>£10,969</td><td>£11,904</td><td>£51,717</td></tr><tr><td>Change In Property Value</td><td>£11,700</td><td>£11,934</td><td>£24,345</td><td>£31,649</td><td>£33,231</td><td>£112,860</td></tr><tr><td>Net Return</td><td>£20,816</td><td>£21,437</td><td>£34,572</td><td>£42,618</td><td>£45,135</td><td>£164,577</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>